flujo efectivo consorcio ids.xlsx
TRANSCRIPT
Flujo 125
CONSORCIO IDS CONTRATO 125 DE 2004
CONSORCIO IDSCONCEPTOFeb-05Mar-05Apr-05May-05Jun-05Jul-05Aug-05Sep-05Oct-05Nov-05Dec-05Jan-06Feb-06Mar-06Apr-06May-06Jun-06Jul-06Aug-06Sep-06Oct-06Nov-06Dic-06 a dic-07Ene-08 a May-08Jun a Oct-2008Jan-09Feb-09Mar-09Apr-09De Mayo a dic de 2009De ene a agos -2010Sep a dic de 2010TOTALESINGRESOSEJECUTADOEJECUTADOEJECUTADOPROYECTADOEJECUTADOPROYECTADOSALDO INICIAL 0(2,088)(15,316)(33,527)(37,080)(49,843)(84,915)(77,762)(85,946)(120,778)(142,388)(160,356)(163,220)(170,798)(197,266)(203,875)(204,370)(204,370)(149,267)(149,787)(150,394)(150,873)(150,873)(170,739)(173,239)(177,563)(177,563)(177,563)(177,563)(177,563)(181,563)(140,441)Cuentas factibilidad 125 No. 1, 2, 324,57119,6574,91449,142Cuentas Diseos Definitivos 125 55,68755,68755,68741,765208,826TOTAL INGRESOS0.00-2,0889,255-13,870-37,080-44,929-29,228-22,075-85,946-120,778-142,388-160,356-163,220-170,798-197,266-203,875-204,370-148,683-149,267-149,787-150,394-150,873-150,873-170,739-173,239-177,563-177,563-177,563-177,563-177,563-139,798-140,441257,968EGRESOSReembolso Cajas menores4602253613412402624377415388324935185264955845206074791,62810,287Ploteo1271,2151,0636435863065611,1261,6446437,914Pagos mensuales a Sesac Ltda.5,1563,8637,4274546,5635,1984,1265,6365,4508,3405,2304,8684,60966,920Pagos mensuales a Din Ltda.3,76294115,4333,8892,90026,925Pagos mensuales a INTERSA S.A.2,2202,220Nomina y liquidaciones1,6282,9543,4543,0993,2472,3243,8153,0163,7453,1543,95234,388Aportes 4481,2931,0551,1046611,3901,0301,3981,0551,3501,81012,594ESPECIALISTAS CONT 125 FACTIBILIDAD0.0JAVIER BASTIDAS (Transito)5,6002,8002,8002,80014,000CRUCES LTDA. (Topografia)4,3564,356JUAN C. MORALES (Diseo Geometrico)2,0485122,560CARLOS PUERTA (Hidraulico)2,0002,000BENJAMIN GARCIA (Redes)3,2152503,465GERMAN BULLA (Estructuras)3,2008004,000NANCY GOMEZ (Ing, catastral)31278390NATALIA MORENO (Espacio Pblico)2,8007003,500Gloria Aponte ECOTONO (Ambiental)8,2804,66012,940JOSE ROZO (Suelos)4,4454,0003,7763,0002,00417,225MARTIN OJEDA (soma)850850LUIS EMIRO SALGADO (Abogado)1,5002,2161,2845,000Ensayos de laboratorio3,4253,425ESTUDIOS DEFINITIVOS 125 0.0SUELOS Y PAVIMENTOS (Perforaciones)5,6908,8503,07917,619EDUARDO HERNANDEZ (Topografia)7,2005,4003,6002,5601,80020,560O&M ING. (Ambiental y Social)5,11415,34120,455DAPCIL (Suelos)7,8907,890NATALIA MORENO (Espacio Pblico)3,0002,5002,0001,5009,000GERMAN BULLA (Estructuras)10,02012,2507,12029,390JAVIER BASTIDAS (Transito)5,0189,0181,14915,185CARLOS PUERTA (Hidraulico)4,0004,000JUAN C. MORALES (Diseo Geometrico)3,0403,0403,0403,0403,04015,200LUIS EMIRO SALGADO (Abogado)2,5002,5002,0005,0002,50014,500NANCY GOMEZ (Ing, catastral)9367041,640DANILO MARIN (Diseo de redes)4,2804,2808,560MARTIN OJEDA (soma)600600TOTAL EGRESOS2,08813,22842,78223,21012,76339,98648,53463,87134,83221,61017,9682,8647,57826,4686,6094950584520607479019,8662,5004,32400004,0006431,149399,558DIFERENCIA INGRESOS - EGRESOS-2,088-15,316-33,527-37,080-49,843-84,915-77,762-85,946-120,778-142,388-160,356-163,220-170,798-197,266-203,875-204,370-204,370-149,267-149,787-150,394-150,873-150,873-170,739-173,239-177,563-177,563-177,563-177,563-177,563-181,563-140,441-141,590(141,590)